Highlights

[BTECH] YoY TTM Result on 2019-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -4.13%    YoY -     -0.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 26,264 26,472 28,056 29,150 25,272 24,792 21,810 3.14%
  YoY % -0.79% -5.65% -3.75% 15.35% 1.94% 13.67% -
  Horiz. % 120.42% 121.38% 128.64% 133.65% 115.87% 113.67% 100.00%
PBT 5,704 5,585 5,561 7,095 6,201 4,877 4,048 5.88%
  YoY % 2.13% 0.43% -21.62% 14.42% 27.15% 20.48% -
  Horiz. % 140.91% 137.97% 137.38% 175.27% 153.19% 120.48% 100.00%
Tax -1,722 -1,498 -1,290 -1,575 -951 -1,266 -1,254 5.43%
  YoY % -14.95% -16.12% 18.10% -65.62% 24.88% -0.96% -
  Horiz. % 137.32% 119.46% 102.87% 125.60% 75.84% 100.96% 100.00%
NP 3,982 4,087 4,271 5,520 5,250 3,611 2,794 6.08%
  YoY % -2.57% -4.31% -22.63% 5.14% 45.39% 29.24% -
  Horiz. % 142.52% 146.28% 152.86% 197.57% 187.90% 129.24% 100.00%
NP to SH 3,997 4,033 4,280 5,504 5,185 3,560 2,667 6.97%
  YoY % -0.89% -5.77% -22.24% 6.15% 45.65% 33.48% -
  Horiz. % 149.87% 151.22% 160.48% 206.37% 194.41% 133.48% 100.00%
Tax Rate 30.19 % 26.82 % 23.20 % 22.20 % 15.34 % 25.96 % 30.98 % -0.43%
  YoY % 12.57% 15.60% 4.50% 44.72% -40.91% -16.20% -
  Horiz. % 97.45% 86.57% 74.89% 71.66% 49.52% 83.80% 100.00%
Total Cost 22,282 22,385 23,785 23,630 20,022 21,181 19,016 2.68%
  YoY % -0.46% -5.89% 0.66% 18.02% -5.47% 11.39% -
  Horiz. % 117.18% 117.72% 125.08% 124.26% 105.29% 111.39% 100.00%
Net Worth 60,479 57,960 57,960 55,439 47,879 42,840 42,840 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,032 4,032 3,855 3,175 1,604 0 0 -
  YoY % 0.00% 4.58% 21.43% 97.95% 0.00% 0.00% -
  Horiz. % 251.36% 251.36% 240.36% 197.95% 100.00% - -
Div Payout % 100.88 % 99.98 % 90.08 % 57.69 % 30.94 % - % - % -
  YoY % 0.90% 10.99% 56.14% 86.46% 0.00% 0.00% -
  Horiz. % 326.05% 323.14% 291.14% 186.46% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 60,479 57,960 57,960 55,439 47,879 42,840 42,840 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.16 % 15.44 % 15.22 % 18.94 % 20.77 % 14.57 % 12.81 % 2.85%
  YoY % -1.81% 1.45% -19.64% -8.81% 42.55% 13.74% -
  Horiz. % 118.35% 120.53% 118.81% 147.85% 162.14% 113.74% 100.00%
ROE 6.61 % 6.96 % 7.38 % 9.93 % 10.83 % 8.31 % 6.23 % 0.99%
  YoY % -5.03% -5.69% -25.68% -8.31% 30.32% 33.39% -
  Horiz. % 106.10% 111.72% 118.46% 159.39% 173.84% 133.39% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.42 10.50 11.13 11.57 10.03 9.84 8.65 3.15%
  YoY % -0.76% -5.66% -3.80% 15.35% 1.93% 13.76% -
  Horiz. % 120.46% 121.39% 128.67% 133.76% 115.95% 113.76% 100.00%
EPS 1.59 1.60 1.70 2.18 2.06 1.41 1.06 6.99%
  YoY % -0.62% -5.88% -22.02% 5.83% 46.10% 33.02% -
  Horiz. % 150.00% 150.94% 160.38% 205.66% 194.34% 133.02% 100.00%
DPS 1.60 1.60 1.53 1.26 0.63 0.00 0.00 -
  YoY % 0.00% 4.58% 21.43% 100.00% 0.00% 0.00% -
  Horiz. % 253.97% 253.97% 242.86% 200.00% 100.00% - -
NAPS 0.2400 0.2300 0.2300 0.2200 0.1900 0.1700 0.1700 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.42 10.50 11.13 11.57 10.03 9.84 8.65 3.15%
  YoY % -0.76% -5.66% -3.80% 15.35% 1.93% 13.76% -
  Horiz. % 120.46% 121.39% 128.67% 133.76% 115.95% 113.76% 100.00%
EPS 1.59 1.60 1.70 2.18 2.06 1.41 1.06 6.99%
  YoY % -0.62% -5.88% -22.02% 5.83% 46.10% 33.02% -
  Horiz. % 150.00% 150.94% 160.38% 205.66% 194.34% 133.02% 100.00%
DPS 1.60 1.60 1.53 1.26 0.63 0.00 0.00 -
  YoY % 0.00% 4.58% 21.43% 100.00% 0.00% 0.00% -
  Horiz. % 253.97% 253.97% 242.86% 200.00% 100.00% - -
NAPS 0.2400 0.2300 0.2300 0.2200 0.1900 0.1700 0.1700 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3450 0.2950 0.3600 0.2350 0.2800 0.1800 0.1400 -
P/RPS 3.31 2.81 3.23 2.03 2.79 1.83 1.62 12.64%
  YoY % 17.79% -13.00% 59.11% -27.24% 52.46% 12.96% -
  Horiz. % 204.32% 173.46% 199.38% 125.31% 172.22% 112.96% 100.00%
P/EPS 21.75 18.43 21.20 10.76 13.61 12.74 13.23 8.63%
  YoY % 18.01% -13.07% 97.03% -20.94% 6.83% -3.70% -
  Horiz. % 164.40% 139.30% 160.24% 81.33% 102.87% 96.30% 100.00%
EY 4.60 5.43 4.72 9.29 7.35 7.85 7.56 -7.94%
  YoY % -15.29% 15.04% -49.19% 26.39% -6.37% 3.84% -
  Horiz. % 60.85% 71.83% 62.43% 122.88% 97.22% 103.84% 100.00%
DY 4.64 5.42 4.25 5.36 2.25 0.00 0.00 -
  YoY % -14.39% 27.53% -20.71% 138.22% 0.00% 0.00% -
  Horiz. % 206.22% 240.89% 188.89% 238.22% 100.00% - -
P/NAPS 1.44 1.28 1.57 1.07 1.47 1.06 0.82 9.83%
  YoY % 12.50% -18.47% 46.73% -27.21% 38.68% 29.27% -
  Horiz. % 175.61% 156.10% 191.46% 130.49% 179.27% 129.27% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 23/05/18 22/05/17 27/05/16 27/05/15 23/05/14 28/05/13 -
Price 0.2250 0.2500 0.3750 0.2550 0.3100 0.2300 0.1500 -
P/RPS 2.16 2.38 3.37 2.20 3.09 2.34 1.73 3.77%
  YoY % -9.24% -29.38% 53.18% -28.80% 32.05% 35.26% -
  Horiz. % 124.86% 137.57% 194.80% 127.17% 178.61% 135.26% 100.00%
P/EPS 14.19 15.62 22.08 11.68 15.07 16.28 14.17 0.02%
  YoY % -9.15% -29.26% 89.04% -22.50% -7.43% 14.89% -
  Horiz. % 100.14% 110.23% 155.82% 82.43% 106.35% 114.89% 100.00%
EY 7.05 6.40 4.53 8.57 6.64 6.14 7.06 -0.02%
  YoY % 10.16% 41.28% -47.14% 29.07% 8.14% -13.03% -
  Horiz. % 99.86% 90.65% 64.16% 121.39% 94.05% 86.97% 100.00%
DY 7.11 6.40 4.08 4.94 2.03 0.00 0.00 -
  YoY % 11.09% 56.86% -17.41% 143.35% 0.00% 0.00% -
  Horiz. % 350.25% 315.27% 200.99% 243.35% 100.00% - -
P/NAPS 0.94 1.09 1.63 1.16 1.63 1.35 0.88 1.10%
  YoY % -13.76% -33.13% 40.52% -28.83% 20.74% 53.41% -
  Horiz. % 106.82% 123.86% 185.23% 131.82% 185.23% 153.41% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

285  324  533  1179 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.52+0.005 
 KNM 0.38-0.02 
 SAPNRG 0.29+0.005 
 EKOVEST 0.82-0.035 
 DAYA 0.01+0.005 
 PERDANA 0.46+0.005 
 KEYASIC 0.07+0.015 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 HSI-C7K 0.335+0.01 
Partners & Brokers